Log in to your Inderes Free account to see all free content on this page.
Metacon
0.443 SEK +2.19%40 investors are following this company
Metacon is an energy technology company that develops and sells small and large energy systems for the production of hydrogen, electricity and heat. The company was founded in 2011 and has patented technology for the production of hydrogen gas from biogas or other hydrocarbons. The range consists, for example, of gas stations and larger CHP systems. The company has its headquarters in Örebro.
P/E (24e)
-4.74
EV/EBIT (adj.) (24e)
-5.66
P/B (24e)
3.42
Dividend yield-% (24e)
-
Target price
0.21 SEK
Recommendation
Reduce
Updated
17.5.2024
First North Stockholm
META
Daily low / high price
0.432 / 0.46
SEK
Market cap
304.19M SEK
Turnover
1M SEK
Volume
2.2M
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Lucas Mattsson Lucas Mattsson](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://content.inderes.se/assets/e0da094f-9c33-4203-a18a-d77d043f28b7.png)
Lucas Mattsson
Analyst
Latest videos
Financial calendar
Interim report
22.08.2024
Interim report
07.11.2024
Annual report
19.02.2025
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lennart Larsson (privat och gm bolag) | 9.2 % | 9.2 % |
Avanza Pension | 6.0 % | 6.0 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.1 | 10.2 | 63.8 | 60.1 | 108.4 | 238.5 | 596.3 | 1,311.8 |
growth-% | 111.5 % | 150.2 % | 526.6 % | -5.8 % | 80.4 % | 120.0 % | 150.0 % | 120.0 % |
EBITDA | -11.4 | -22.4 | -35.2 | -62.1 | -58.9 | -34.6 | -20.9 | 78.7 |
EBIT (adj.) | -12.5 | -23.2 | -45.3 | -62.7 | -60.1 | -45.7 | -38.0 | 55.9 |
EBIT | -19.7 | -39.1 | -47.4 | -73.4 | -70.5 | -56.6 | -41.6 | 55.9 |
Profit before taxes | -19.8 | -34.4 | -50.4 | -77.8 | -74.6 | -68.1 | -70.1 | 10.0 |
Net income | -17.6 | -30.5 | -50.4 | -77.8 | -74.6 | -68.1 | -70.1 | 10.0 |
EPS (adj.) | -0.05 | -0.06 | -0.16 | -0.20 | -0.09 | -0.07 | -0.08 | 0.01 |
growth-% | ||||||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -281.1 % | -219.8 % | -55.1 % | -103.3 % | -54.4 % | -14.5 % | -3.5 % | 6.0 % |
EBIT-% (adj.) | -306.0 % | -228.2 % | -70.9 % | -104.3 % | -55.5 % | -19.2 % | -6.4 % | 4.3 % |
EBIT-% | -482.8 % | -383.9 % | -74.2 % | -122.1 % | -65.1 % | -23.7 % | -7.0 % | 4.3 % |
ROE | -28.2 % | -19.0 % | -25.1 % | -58.4 % | -81.1 % | -108.1 % | -3,689.1 % | -35.5 % |
ROI | -28.9 % | -23.7 % | -23.1 % | -49.6 % | -55.9 % | -35.6 % | -18.0 % | 16.8 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 3.60 | 2.12 | 0.95 | 0.61 | 0.44 | 0.44 | 0.44 | 0.44 |
Shares | 233.2 | 265.4 | 342.6 | 342.6 | 687.4 | 802.4 | 802.4 | 802.4 |
Market cap | 838.4 | 563.1 | 323.7 | 209.7 | 304.2 | 355.1 | 355.1 | 355.1 |
Enterprise value | 766.6 | 523.9 | 221.7 | 209.4 | 340.1 | 493.2 | 629.2 | 721.1 |
EV/S | 188.3 | 51.4 | 3.5 | 3.5 | 3.1 | 2.1 | 1.1 | 0.5 |
EV/EBITDA | - | - | - | - | - | - | - | 9.2 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 12.9 |
EV/EBIT | - | - | - | - | - | - | - | 12.9 |
P/E (adj.) | - | - | - | - | - | - | - | 35.5 |
P/E | - | - | - | - | - | - | - | 35.5 |
P/B | 9.3 | 2.4 | 1.9 | 2.2 | 3.4 | 9.6 | - | - |
P/S | 205.9 | 55.3 | 5.1 | 3.5 | 2.8 | 1.5 | 0.6 | 0.3 |
Dividend yield | ||||||||
Equity ratio | 90.1 % | 95.5 % | 90.3 % | 69.7 % | 60.6 % | 16.7 % | -9.1 % | -3.8 % |
Gearing ratio | -79.3 % | -17.0 % | -59.5 % | -0.3 % | 40.3 % | 373.5 % | -826.4 % | -1,579.6 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 25.1 | 20.1 | 0.7 | 60.1 | 7.3 | 22.8 | 34.2 | 44.1 | 108.4 |
EBITDA | -15.0 | -16.9 | -17.5 | -62.1 | -14.5 | -13.9 | -13.4 | -17.1 | -58.9 |
EBIT | -17.7 | -19.6 | -20.7 | -73.4 | -17.2 | -16.8 | -16.4 | -20.1 | -70.5 |
Profit before taxes | -18.0 | -19.9 | -24.4 | -77.8 | -18.1 | -17.9 | -17.4 | -21.1 | -74.6 |
Net income | -18.0 | -19.9 | -24.4 | -77.8 | -18.1 | -17.9 | -17.4 | -21.1 | -74.6 |
Login required
This content is only available for logged in users
ShowingAll content types
![European factory is taking shape](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/2321b63b-405e-4f16-8ba7-79733bb17ccc.png)
European factory is taking shape
Metacon AB: Metacon publishes interim report for Q1 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio
![Metacon Q1 on Thursday: Progress of projects in focus](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/f59aba3b-838a-4c1a-866f-5abbd3c004da.png)
Metacon Q1 on Thursday: Progress of projects in focus
Metacon enters strategic collaboration with Siemens to support its factory project
Notice to attend the Annual General Meeting in Metacon AB (Publ)
Metacon AB: Metacon and Siemens enter into collaboration for the manufacture of systems for green hydrogen production
Metacon AB: Metacon publishes annual report for 2023
Metacon hires Mattias Jansson as Chief Financial Officer
Metacon AB: Mattias Jansson has been hired as Chief Financial Officer of Metacon
![Q4 revenues disappoint amid shift towards larger projects](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/2321b63b-405e-4f16-8ba7-79733bb17ccc.png)
Q4 revenues disappoint amid shift towards larger projects
![Metacon Q4 morning result: Shift in focus led to markedly lower revenue than our estimate](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/96a55e83-4117-41ba-a33a-7bc18fdc46d2.png)
Metacon Q4 morning result: Shift in focus led to markedly lower revenue than our estimate
Metacon AB: Metacon publishes Year-end report for 2023
![Metacon Q4 on Thursday: Outlook on current and future projects in focus](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/2bdc6581-6d1f-4a1d-9fc3-b182d8d45db1.png)
Metacon Q4 on Thursday: Outlook on current and future projects in focus
![Metacon: Providing 'picks and shovels' for the green hydrogen industry](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/a125e976-cb3f-4d95-bce0-343ea6e552a0.png)